MORIYA CORPORATION

1798 TSE Construction Construction
TSE Standard
¥1,050.00
-0.94%
Delayed · cached 15 min

Fair value analysis

1798
MORIYA CORPORATION
ConstructionConstruction
¥1,050.00
Close used for this calculation
¥2,518.00Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability15/25
Returns21/25
Balance Sheet13/25
Efficiency18/25
Growth14/25
Strong
Quality radar
67Prof.15/25Ret.21/25Eff.18/25B.Sht13/25Growth14/25

Consensus fair value

¥2,518.00
Below FV
▲ +139.8% against the close used
Model range ¥2,050.05 – ¥6,433.10
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥2,050.05Fair value¥2,518.00Bull¥6,433.10
FairClose
52-week traded range
52W low ¥962.0052W high ¥1,436.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

MORIYA CORPORATION closed at ¥1,050.00, 58.3% below the consensus fair value of ¥2,518.00 drawn from 8 valuation models.

Financial DNA score 67/100 — Strong. P/E of 4.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,050.05
+95.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,122.59
+197.4%
√(22.5 × EPS × BVPS)
EPS=251.76, BVPS=1721.31
P/E Fair Value
¥5,035.20
+379.5%
EPS × 20x (sector P/E)
EPS=251.76, Sector P/E=20x
Peter Lynch (PEG)
¥3,751.22
+257.3%
EPS × Growth% (PEG = 1 is fair)
EPS=251.76, g=14.9%
EV/EBITDA
¥6,433.10
+512.7%
(EBITDA × 17.5x − Net Debt) ÷ Shares
EBITDA=4.11B
Book Value (P/B)
¥4,225.82
+302.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1721.31, ROE=15.8%, g=6%, r=10%
Reverse DCF
¥1,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 14.9%
Margin of Safety
¥2,551.96
+143.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3402.61, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.